Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.67% first-year return on $246k initial cash invested.
-22.67%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$3,616
Rent
-$4,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1172k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$234k
Closing costs
1%
$11,715
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,616
Total Expenses
$8,263
Mortgage P&I
166%
$6,009
Property Taxes
22%
$792
Home Insurance
12%
$420
HOA
3%
$101
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0